[LBALUM] YoY Annualized Quarter Result on 30-Apr-2018 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- -29.51%
YoY- -66.04%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 527,197 458,184 532,874 509,790 465,976 444,823 454,461 2.50%
PBT 50,238 6,690 15,452 7,634 25,494 16,308 15,215 22.00%
Tax -8,846 -4,141 -3,315 -1,537 -7,541 -588 -2,024 27.83%
NP 41,392 2,549 12,137 6,097 17,953 15,720 13,191 20.97%
-
NP to SH 41,801 3,871 12,193 6,097 17,953 15,720 13,191 21.17%
-
Tax Rate 17.61% 61.90% 21.45% 20.13% 29.58% 3.61% 13.30% -
Total Cost 485,805 455,635 520,737 503,693 448,023 429,103 441,270 1.61%
-
Net Worth 332,971 293,213 293,638 293,213 295,698 280,625 268,364 3.65%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 6,212 2,484 3,732 2,484 6,212 4,966 4,969 3.78%
Div Payout % 14.86% 64.19% 30.61% 40.76% 34.60% 31.60% 37.68% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 332,971 293,213 293,638 293,213 295,698 280,625 268,364 3.65%
NOSH 248,486 248,486 248,846 248,486 248,486 248,341 248,486 0.00%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 7.85% 0.56% 2.28% 1.20% 3.85% 3.53% 2.90% -
ROE 12.55% 1.32% 4.15% 2.08% 6.07% 5.60% 4.92% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 212.16 184.39 214.14 205.16 187.53 179.12 182.89 2.50%
EPS 16.82 1.56 4.91 2.45 7.22 6.33 5.31 21.16%
DPS 2.50 1.00 1.50 1.00 2.50 2.00 2.00 3.78%
NAPS 1.34 1.18 1.18 1.18 1.19 1.13 1.08 3.65%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 121.24 105.37 122.54 117.23 107.16 102.29 104.51 2.50%
EPS 9.61 0.89 2.80 1.40 4.13 3.62 3.03 21.19%
DPS 1.43 0.57 0.86 0.57 1.43 1.14 1.14 3.84%
NAPS 0.7657 0.6743 0.6753 0.6743 0.68 0.6453 0.6171 3.65%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.20 0.40 0.53 0.59 0.725 0.53 0.57 -
P/RPS 0.57 0.22 0.25 0.29 0.39 0.30 0.31 10.67%
P/EPS 7.13 25.68 10.82 24.05 10.03 8.37 10.74 -6.59%
EY 14.02 3.89 9.24 4.16 9.97 11.94 9.31 7.05%
DY 2.08 2.50 2.83 1.69 3.45 3.77 3.51 -8.34%
P/NAPS 0.90 0.34 0.45 0.50 0.61 0.47 0.53 9.21%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/06/21 30/06/20 27/06/19 28/06/18 30/06/17 23/06/16 26/06/15 -
Price 1.01 0.40 0.51 0.545 0.905 0.55 0.555 -
P/RPS 0.48 0.22 0.24 0.27 0.48 0.31 0.30 8.14%
P/EPS 6.00 25.68 10.41 22.21 12.53 8.69 10.45 -8.82%
EY 16.66 3.89 9.61 4.50 7.98 11.51 9.56 9.68%
DY 2.48 2.50 2.94 1.83 2.76 3.64 3.60 -6.01%
P/NAPS 0.75 0.34 0.43 0.46 0.76 0.49 0.51 6.63%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment